563.4
Revenue$M
327.3
357.6
386.9
414.5
456.3
499.9
538.8
593.7
656.3
697.6
600.1
8.86%
8.79%
9
2.06
Revenue growth%
8.31
6.58
5.83
4.49
1.61
1.46
3.18
3.51
3.39
5.03
14.58
3.39
4.00
21
11.49
Gross margin%
6.28
3.39
5.93
8.52
7.70
6.25
6.50
4.58
4.90
5.57
22.05
5.57
6.09
76
15.34
Operating margin%
6.40
6.64
6.26
6.37
6.04
8.61
6.11
3.19
2.47
1.13
29.79
3.19
6.19
8
24.44
Net margin%
2.26
3.59
4.75
3.79
1.82
2.97
1.59
2.57
3.11
3.71
10.12
2.97
3.04
63
11.23
P/E ratio (avg)x
19.88
18.57
16.14
15.56
15.14
13.98
14.31
14.46
13.79
12.54
9.183
13.98
14.80
54
18.86
EV/EBITx
30.51
27.80
25.07
26.14
23.75
21.93
20.92
20.04
19.58
21.39
19.91
20.92
22.84
40
15.54
FCF yield (avg)%
2.87
5.37
3.97
2.99
1.59
3.57
5.09
3.85
1.45
3.15
5.76
3.57
3.36
84
14.11
FCF margin%
22.43
22.89
22.01
22.60
24.34
26.04
27.54
25.20
24.75
25.28
11.88
25.28
24.54
57
1.787
FCF / Net incomex
1.796
2.095
2.347
2.733
2.695
3.223
3.131
3.168
3.476
3.701
1.716
3.223
2.932
69
22.34
ROIC%
33.59
33.92
33.16
34.26
36.68
36.84
39.62
39.75
42.26
41.68
14.09
39.75
36.76
38
3.90
Return on equity%
32.27
29.55
28.70
27.39
26.83
25.80
24.56
23.00
24.38
21.73
29.10
24.38
26.31
94
12.73
Return on assets%
12.21
14.89
17.82
20.42
20.21
22.12
24.44
23.41
22.88
24.24
25.61
23.41
21.27
91
15.11
EPS$
22.45
23.03
23.20
25.36
27.08
25.65
29.61
28.83
33.48
34.41
15.71
4.91%
5.05%
—
6.52
EPS growth%
0.40
0.40
3.29
0.50
1.16
1.43
0.40
3.33
2.80
0.96
22.67
1.43
1.06
18
20.75
Bookvalue per sh$
25.98
26.04
22.79
23.82
23.22
21.41
19.11
20.22
21.91
23.35
36.61
0.12%
(0.32%)
—
36.62
FCF per share$
22.76
20.07
21.72
23.46
24.93
26.89
25.68
27.68
26.34
26.96
8.80
1.58%
2.34%
—
39.90
Dividend per sh$
4.55
4.18
4.04
4.03
4.21
4.09
3.61
3.89
3.58
3.66
13.33
(2.75%)
(3.55%)
—
7.68
Div yield (avg)%
4.13
6.36
8.35
11.03
10.19
9.90
8.51
7.94
7.02
5.47
17.14
7.94
8.15
26
22.50
Payout ratio%
12.82
14.11
12.59
12.78
10.96
10.13
7.98
9.70
11.10
8.21
5.67
9.70
11.03
48
15.41
Shares (diluted)M
23.25
25.99
28.95
30.50
33.82
32.47
31.12
34.83
38.55
42.01
15.41
4.43%
6.01%
42
2.59
Buyback yield%
31.34
31.33
30.69
30.32
30.17
32.05
33.49
34.70
35.96
37.43
10.46
34.70
31.70
15
1.800
D/E ratiox
1.165
1.186
1.182
1.290
1.325
1.183
1.074
0.944
1.026
1.016
0.680
1.026
1.174
33
250.8
Enterprise value$M
50.51
50.65
53.20
48.48
52.81
58.54
58.92
60.64
58.58
63.93
133.8
3.90%
1.67%
22
92.10
LT debt$M
397.9
363.4
392.9
387.8
345.3
367.3
387.1
369.1
333.7
350.9
66.86
0.32%
(1.77%)
80
Revenue
$697.6M
8.79%
1.00×
Cost of revenue
$324.9M
8.84%
1.01×
Operating expenses
$168.7M
8.82%
1.00×
Cash and investments
17.60%